[AFFIN] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	2,140,404	2,200,585	2,222,476	2,184,873	2,163,830	2,133,188	2,058,776	2.61%
YoY %	-2.73%	-0.98%	1.72%	0.97%	1.44%	3.61%	-	-
Horiz. %	103.96%	106.89%	107.95%	106.12%	105.10%	103.61%	100.00%	-
PBT	359,235	368,719	388,538	352,971	401,580	370,153	333,991	4.96%
YoY %	-2.57%	-5.10%	10.08%	-12.10%	8.49%	10.83%	-	-
Horiz. %	107.56%	110.40%	116.33%	105.68%	120.24%	110.83%	100.00%	-
Tax	-93,785	-97,125	-106,882	-101,198	-110,338	-111,236	-95,644	-1.29%
YoY %	3.44%	9.13%	-5.62%	8.28%	0.81%	-16.30%	-	-
Horiz. %	98.06%	101.55%	111.75%	105.81%	115.36%	116.30%	100.00%	-
NP	265,450	271,594	281,656	251,773	291,242	258,917	238,347	7.42%
YoY %	-2.26%	-3.57%	11.87%	-13.55%	12.48%	8.63%	-	-
Horiz. %	111.37%	113.95%	118.17%	105.63%	122.19%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,450	271,594	281,656	251,773	291,242	258,917	238,347	7.42%
YoY %	-2.26%	-3.57%	11.87%	-13.55%	12.48%	8.63%	-	-
Horiz. %	111.37%	113.95%	118.17%	105.63%	122.19%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	26.34%	27.51%	28.67%	27.48%	30.05%	28.64%	-
YoY %	-0.87%	-4.25%	-4.05%	4.33%	-8.55%	4.92%	-	-
Horiz. %	91.17%	91.97%	96.05%	100.10%	95.95%	104.92%	100.00%	-
Total Cost	1,874,954	1,928,991	1,940,820	1,933,100	1,872,588	1,874,271	1,820,429	1.98%
YoY %	-2.80%	-0.61%	0.40%	3.23%	-0.09%	2.96%	-	-
Horiz. %	103.00%	105.96%	106.61%	106.19%	102.87%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,374,303	4,337,134	4,328,683	4,118,721	3,702,619	3,634,101	3,554,109	14.80%
YoY %	0.86%	0.20%	5.10%	11.24%	1.89%	2.25%	-	-
Horiz. %	123.08%	122.03%	121.79%	115.89%	104.18%	102.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	118,001	69,067	69,067	69,067	62,976	61,898	61,898	53.56%
YoY %	70.85%	0.00%	0.00%	9.67%	1.74%	0.00%	-	-
Horiz. %	190.64%	111.58%	111.58%	111.58%	101.74%	100.00%	100.00%	-
Div Payout %	44.45%	25.43%	24.52%	27.43%	21.62%	23.91%	25.97%	-
YoY %	74.79%	3.71%	-10.61%	26.87%	-9.58%	-7.93%	-	-
Horiz. %	171.16%	97.92%	94.42%	105.62%	83.25%	92.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	4,374,303	4,337,134	4,328,683	4,118,721	3,702,619	3,634,101	3,554,109	14.80%
YoY %	0.86%	0.20%	5.10%	11.24%	1.89%	2.25%	-	-
Horiz. %	123.08%	122.03%	121.79%	115.89%	104.18%	102.25%	100.00%	-
NOSH	1,492,936	1,495,563	1,492,649	1,445,165	1,285,631	1,275,123	1,260,322	11.91%
YoY %	-0.18%	0.20%	3.29%	12.41%	0.82%	1.17%	-	-
Horiz. %	118.46%	118.67%	118.43%	114.67%	102.01%	101.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	12.40%	12.34%	12.67%	11.52%	13.46%	12.14%	11.58%	-
YoY %	0.49%	-2.60%	9.98%	-14.41%	10.87%	4.84%	-	-
Horiz. %	107.08%	106.56%	109.41%	99.48%	116.23%	104.84%	100.00%	-
ROE	6.07%	6.26%	6.51%	6.11%	7.87%	7.12%	6.71%	-
YoY %	-3.04%	-3.84%	6.55%	-22.36%	10.53%	6.11%	-	-
Horiz. %	90.46%	93.29%	97.02%	91.06%	117.29%	106.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	143.37	147.14	148.89	151.18	168.31	167.29	163.35	-8.30%
YoY %	-2.56%	-1.18%	-1.51%	-10.18%	0.61%	2.41%	-	-
Horiz. %	87.77%	90.08%	91.15%	92.55%	103.04%	102.41%	100.00%	-
EPS	17.78	18.16	18.87	17.42	22.65	20.31	18.91	-4.01%
YoY %	-2.09%	-3.76%	8.32%	-23.09%	11.52%	7.40%	-	-
Horiz. %	94.02%	96.03%	99.79%	92.12%	119.78%	107.40%	100.00%	-
DPS	7.90	4.62	4.63	4.78	4.90	4.85	4.91	37.18%
YoY %	71.00%	-0.22%	-3.14%	-2.45%	1.03%	-1.22%	-	-
Horiz. %	160.90%	94.09%	94.30%	97.35%	99.80%	98.78%	100.00%	-
NAPS	2.93	2.90	2.90	2.85	2.88	2.85	2.82	2.57%
YoY %	1.03%	0.00%	1.75%	-1.04%	1.05%	1.06%	-	-
Horiz. %	103.90%	102.84%	102.84%	101.06%	102.13%	101.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,445,165
RPS	89.17	91.67	92.58	91.02	90.14	88.86	85.76	2.62%
YoY %	-2.73%	-0.98%	1.71%	0.98%	1.44%	3.61%	-	-
Horiz. %	103.98%	106.89%	107.95%	106.13%	105.11%	103.61%	100.00%	-
EPS	11.06	11.31	11.73	10.49	12.13	10.79	9.93	7.42%
YoY %	-2.21%	-3.58%	11.82%	-13.52%	12.42%	8.66%	-	-
Horiz. %	111.38%	113.90%	118.13%	105.64%	122.16%	108.66%	100.00%	-
DPS	4.92	2.88	2.88	2.88	2.62	2.58	2.58	53.59%
YoY %	70.83%	0.00%	0.00%	9.92%	1.55%	0.00%	-	-
Horiz. %	190.70%	111.63%	111.63%	111.63%	101.55%	100.00%	100.00%	-
NAPS	1.8223	1.8068	1.8033	1.7158	1.5424	1.5139	1.4806	14.80%
YoY %	0.86%	0.19%	5.10%	11.24%	1.88%	2.25%	-	-
Horiz. %	123.08%	122.03%	121.80%	115.89%	104.17%	102.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.60	1.87	1.99	2.59	2.50	2.49	2.35	-
P/RPS	1.12	1.27	1.34	1.71	1.49	1.49	1.44	-15.38%
YoY %	-11.81%	-5.22%	-21.64%	14.77%	0.00%	3.47%	-	-
Horiz. %	77.78%	88.19%	93.06%	118.75%	103.47%	103.47%	100.00%	-
P/EPS	9.00	10.30	10.55	14.87	11.04	12.26	12.43	-19.31%
YoY %	-12.62%	-2.37%	-29.05%	34.69%	-9.95%	-1.37%	-	-
Horiz. %	72.41%	82.86%	84.88%	119.63%	88.82%	98.63%	100.00%	-
EY	11.11	9.71	9.48	6.73	9.06	8.15	8.05	23.88%
YoY %	14.42%	2.43%	40.86%	-25.72%	11.17%	1.24%	-	-
Horiz. %	138.01%	120.62%	117.76%	83.60%	112.55%	101.24%	100.00%	-
DY	4.94	2.47	2.33	1.85	1.96	1.95	2.09	77.16%
YoY %	100.00%	6.01%	25.95%	-5.61%	0.51%	-6.70%	-	-
Horiz. %	236.36%	118.18%	111.48%	88.52%	93.78%	93.30%	100.00%	-
P/NAPS	0.55	0.64	0.69	0.91	0.87	0.87	0.83	-23.93%
YoY %	-14.06%	-7.25%	-24.18%	4.60%	0.00%	4.82%	-	-
Horiz. %	66.27%	77.11%	83.13%	109.64%	104.82%	104.82%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	14/08/08	15/05/08	29/02/08	23/11/07	29/08/07	14/05/07	-
Price	1.27	1.90	2.03	2.24	2.56	2.54	2.23	-
P/RPS	0.89	1.29	1.36	1.48	1.52	1.52	1.37	-24.93%
YoY %	-31.01%	-5.15%	-8.11%	-2.63%	0.00%	10.95%	-	-
Horiz. %	64.96%	94.16%	99.27%	108.03%	110.95%	110.95%	100.00%	-
P/EPS	7.14	10.46	10.76	12.86	11.30	12.51	11.79	-28.35%
YoY %	-31.74%	-2.79%	-16.33%	13.81%	-9.67%	6.11%	-	-
Horiz. %	60.56%	88.72%	91.26%	109.08%	95.84%	106.11%	100.00%	-
EY	14.00	9.56	9.30	7.78	8.85	7.99	8.48	39.55%
YoY %	46.44%	2.80%	19.54%	-12.09%	10.76%	-5.78%	-	-
Horiz. %	165.09%	112.74%	109.67%	91.75%	104.36%	94.22%	100.00%	-
DY	6.22	2.43	2.28	2.13	1.91	1.91	2.20	99.56%
YoY %	155.97%	6.58%	7.04%	11.52%	0.00%	-13.18%	-	-
Horiz. %	282.73%	110.45%	103.64%	96.82%	86.82%	86.82%	100.00%	-
P/NAPS	0.43	0.66	0.70	0.79	0.89	0.89	0.79	-33.26%
YoY %	-34.85%	-5.71%	-11.39%	-11.24%	0.00%	12.66%	-	-
Horiz. %	54.43%	83.54%	88.61%	100.00%	112.66%	112.66%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos